[HEXCAP] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 15.6%
YoY- 111.9%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 64,236 58,289 57,140 55,069 69,742 67,891 69,314 -4.92%
PBT 10,318 10,002 10,139 8,495 6,932 5,733 5,097 59.68%
Tax -2,372 -2,631 -2,606 -2,146 -1,483 -1,195 -1,192 57.87%
NP 7,946 7,371 7,533 6,349 5,449 4,538 3,905 60.23%
-
NP to SH 5,981 5,251 5,431 4,558 3,943 3,284 2,828 64.39%
-
Tax Rate 22.99% 26.30% 25.70% 25.26% 21.39% 20.84% 23.39% -
Total Cost 56,290 50,918 49,607 48,720 64,293 63,353 65,409 -9.48%
-
Net Worth 68,521 66,890 66,333 65,693 66,975 65,790 63,220 5.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,205 4,205 2,898 2,898 971 971 971 164.50%
Div Payout % 70.31% 80.08% 53.36% 63.59% 24.64% 29.59% 34.36% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,521 66,890 66,333 65,693 66,975 65,790 63,220 5.48%
NOSH 128,800 129,381 128,205 128,811 129,247 129,279 126,999 0.93%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.37% 12.65% 13.18% 11.53% 7.81% 6.68% 5.63% -
ROE 8.73% 7.85% 8.19% 6.94% 5.89% 4.99% 4.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.87 45.05 44.57 42.75 53.96 52.51 54.58 -5.81%
EPS 4.64 4.06 4.24 3.54 3.05 2.54 2.23 62.62%
DPS 3.26 3.26 2.25 2.25 0.75 0.75 0.77 160.56%
NAPS 0.532 0.517 0.5174 0.51 0.5182 0.5089 0.4978 4.50%
Adjusted Per Share Value based on latest NOSH - 128,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.37 13.04 12.78 12.32 15.60 15.19 15.51 -4.94%
EPS 1.34 1.17 1.22 1.02 0.88 0.73 0.63 65.01%
DPS 0.94 0.94 0.65 0.65 0.22 0.22 0.22 162.15%
NAPS 0.1533 0.1497 0.1484 0.147 0.1498 0.1472 0.1414 5.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.35 0.36 0.35 0.41 0.45 0.41 -
P/RPS 0.62 0.78 0.81 0.82 0.76 0.86 0.75 -11.86%
P/EPS 6.68 8.62 8.50 9.89 13.44 17.71 18.41 -48.97%
EY 14.98 11.60 11.77 10.11 7.44 5.64 5.43 96.09%
DY 10.52 9.31 6.25 6.43 1.83 1.67 1.87 214.66%
P/NAPS 0.58 0.68 0.70 0.69 0.79 0.88 0.82 -20.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 -
Price 0.31 0.35 0.40 0.40 0.35 0.41 0.44 -
P/RPS 0.62 0.78 0.90 0.94 0.65 0.78 0.81 -16.25%
P/EPS 6.68 8.62 9.44 11.30 11.47 16.14 19.76 -51.31%
EY 14.98 11.60 10.59 8.85 8.72 6.20 5.06 105.50%
DY 10.52 9.31 5.63 5.63 2.14 1.83 1.74 230.07%
P/NAPS 0.58 0.68 0.77 0.78 0.68 0.81 0.88 -24.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment